[HEXCAP] QoQ Quarter Result on 31-Mar-2018 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 963.65%
YoY- 288.35%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 16,952 23,924 17,852 31,439 27,481 22,682 22,459 -17.05%
PBT -1,915 1,024 833 6,175 609 -1,225 617 -
Tax 40 -308 -498 306 -501 -213 -356 -
NP -1,875 716 335 6,481 108 -1,438 261 -
-
NP to SH -1,283 1,056 833 6,233 586 -846 691 -
-
Tax Rate - 30.08% 59.78% -4.96% 82.27% - 57.70% -
Total Cost 18,827 23,208 17,517 24,958 27,373 24,120 22,198 -10.37%
-
Net Worth 89,235 90,558 90,590 88,171 83,608 84,059 88,542 0.51%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 16 - - - 32 - -
Div Payout % - 1.53% - - - 0.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 89,235 90,558 90,590 88,171 83,608 84,059 88,542 0.51%
NOSH 161,250 161,250 161,250 161,250 161,250 161,249 161,250 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -11.06% 2.99% 1.88% 20.61% 0.39% -6.34% 1.16% -
ROE -1.44% 1.17% 0.92% 7.07% 0.70% -1.01% 0.78% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 10.51 14.84 11.07 19.50 17.04 14.07 13.93 -17.08%
EPS -0.80 0.65 0.52 3.87 0.36 -0.52 0.43 -
DPS 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.5534 0.5616 0.5618 0.5468 0.5185 0.5213 0.5491 0.51%
Adjusted Per Share Value based on latest NOSH - 161,250
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 3.79 5.35 3.99 7.03 6.15 5.07 5.02 -17.04%
EPS -0.29 0.24 0.19 1.39 0.13 -0.19 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1996 0.2026 0.2027 0.1973 0.1871 0.1881 0.1981 0.50%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.605 0.835 0.85 0.37 0.365 0.55 0.585 -
P/RPS 5.75 5.63 7.68 1.90 2.14 3.91 4.20 23.22%
P/EPS -76.04 127.50 164.54 9.57 100.44 -104.83 136.51 -
EY -1.32 0.78 0.61 10.45 1.00 -0.95 0.73 -
DY 0.00 0.01 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.09 1.49 1.51 0.68 0.70 1.06 1.07 1.23%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 24/08/18 31/05/18 14/02/18 22/11/17 17/08/17 -
Price 0.70 0.725 0.94 0.685 0.38 0.495 0.595 -
P/RPS 6.66 4.89 8.49 3.51 2.23 3.52 4.27 34.38%
P/EPS -87.98 110.71 181.96 17.72 104.56 -94.35 138.85 -
EY -1.14 0.90 0.55 5.64 0.96 -1.06 0.72 -
DY 0.00 0.01 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.26 1.29 1.67 1.25 0.73 0.95 1.08 10.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment